[GLBHD] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -17.06%
YoY- 130.78%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 147,094 181,605 102,943 70,781 86,125 70,402 62,174 15.41%
PBT 16,404 36,202 9,059 2,411 3,887 -4,288 3,558 28.98%
Tax -3,630 -8,006 -667 -1,136 -8,767 -578 -106 80.10%
NP 12,774 28,196 8,392 1,275 -4,880 -4,866 3,452 24.34%
-
NP to SH 12,774 28,196 8,392 1,502 -4,880 -4,866 3,452 24.34%
-
Tax Rate 22.13% 22.11% 7.36% 47.12% 225.55% - 2.98% -
Total Cost 134,320 153,409 94,551 69,506 91,005 75,268 58,722 14.77%
-
Net Worth 217,289 196,050 161,799 146,027 115,526 110,709 138,851 7.74%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 217,289 196,050 161,799 146,027 115,526 110,709 138,851 7.74%
NOSH 219,484 220,281 215,732 208,611 199,183 194,227 192,849 2.17%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.68% 15.53% 8.15% 1.80% -5.67% -6.91% 5.55% -
ROE 5.88% 14.38% 5.19% 1.03% -4.22% -4.40% 2.49% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 67.02 82.44 47.72 33.93 43.24 36.25 32.24 12.95%
EPS 5.82 12.80 3.89 0.72 -0.31 -3.32 1.79 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.89 0.75 0.70 0.58 0.57 0.72 5.44%
Adjusted Per Share Value based on latest NOSH - 205,999
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 65.99 81.47 46.18 31.75 38.64 31.58 27.89 15.42%
EPS 5.73 12.65 3.76 0.67 -2.19 -2.18 1.55 24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9748 0.8795 0.7258 0.6551 0.5183 0.4967 0.6229 7.74%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.50 0.81 0.59 0.55 0.84 2.45 1.34 -
P/RPS 0.75 0.98 1.24 1.62 1.94 6.76 4.16 -24.81%
P/EPS 8.59 6.33 15.17 76.39 -34.29 -97.79 74.86 -30.26%
EY 11.64 15.80 6.59 1.31 -2.92 -1.02 1.34 43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.91 0.79 0.79 1.45 4.30 1.86 -19.38%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 21/05/08 29/05/07 22/05/06 25/05/05 28/05/04 30/05/03 -
Price 0.74 0.90 0.58 0.51 0.61 1.79 1.37 -
P/RPS 1.10 1.09 1.22 1.50 1.41 4.94 4.25 -20.15%
P/EPS 12.71 7.03 14.91 70.83 -24.90 -71.45 76.54 -25.84%
EY 7.86 14.22 6.71 1.41 -4.02 -1.40 1.31 34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.01 0.77 0.73 1.05 3.14 1.90 -14.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment